	2024	2025	2026	2027	2028
Revenue	5,007	5,307	5,653	5,921	6,053
Dividend	1.23	1.35	1.50	1.92	1.98
Dividend Yield (in %)	1.08 %	1.19 %	1.32 %	1.69 %	1.74 %
EPS	3.31	3.79	4.32	4.96	4.13
P/E Ratio	34.29	29.99	26.32	22.91	27.52
EBIT	722	804	890	999	860
EBITDA	1,021	1,112	1,200	1,298	1,300
Net Profit	484	548	612	694	577
Net Profit Adjusted	481	548	612	694	577
Pre-Tax Profit	637	721	814	937	791
Net Profit (Adjusted)	623	713	817	890	-
EPS (Non-GAAP) ex. SOE	-	-	-	-	-
EPS (GAAP)	3.31	3.79	4.32	4.96	4.13
Gross Income	1,909	2,046	2,196	2,336	2,469
Cash Flow from Investing	-256	-364	-388	-563	-607
Cash Flow from Operations	774	847	899	1,205	947
Cash Flow from Financing	-348	-288	-377	-51	-38
Cash Flow per Share	5.07	5.65	6.36	9.38	-
Free Cash Flow	441	496	534	570	690
Free Cash Flow per Share	2.88	3.53	3.83	3.92	-
Book Value per Share	28.29	30.88	33.79	36.80	-
Net Debt	1,836	1,530	1,226	824	278
Research & Development Exp.	277	293	310	-	-
Capital Expenditure	266	279	292	313	348
Selling, General & Admin. Exp.	847	896	1,110	-	-
Shareholder’s Equity	3,967	4,326	4,740	5,188	5,392
Total Assets	8,082	8,384	8,651	9,863	10,534

	Previous Quarter ending 06/30/24	Current Quarter ending 09/30/24	Next Quarter ending 12/31/24	Current Year ending 12/31/24	Next Year ending 12/31/25
Earnings Estimates
No. of Analysts	-	-	-	17	16
Average Estimate	-	-	-	3.314 EUR	3.790 EUR
Year Ago	-	-	-	2.436 EUR	-
Publish Date	-	-	-	-	-
Revenue Estimates
No. of Analysts	2	1	1	18	17
Average Estimate	1,257 EUR	1,227 EUR	1,153 EUR	5,007 EUR	5,307 EUR
Year Ago	-	-	-	4,753 EUR	-
Publish Date	8/1/2024	-	3/5/2025	-	-

* Average Estimates in Million (e.g. Revenue) or per share (e.g. Dividend). Source: FactSet

Income Statements in Mio. EUR

	2023	2022	2021	2020	2019	2018	2017
Sales	4,752.79	4,641.38	3,844.89	3,538.55	3,415.05	3,159.78	3,001.57
Change of sales in %	2.40	20.72	8.66	3.62	8.08	5.27	3.22
Gross profit on sales	1,715.17	1,724.98	1,498.03	1,336.31	1,374.28	1,247.22	1,229.75
Gross profit on sales change in %	-0.57	15.15	12.10	-2.76	10.19	1.42	2.43
Operating income	506.84	543.75	499.28	463.86	435.22	410.49	407.23
Operating income change in %	-6.79	8.91	7.64	6.58	6.02	0.80	-1.01
Income before tax	455.72	418.26	511.48	420.04	418.58	389.04	375.45
Income before tax change in %	8.96	-18.23	21.77	0.35	7.59	3.62	4.65
Income after tax	340.47	280.01	374.92	306.87	298.31	275.33	270.27
Income after tax change in %	21.59	-25.32	22.18	2.87	8.35	1.87	6.95

Balance Sheet in Mio. EUR

	2023	2022	2021	2020	2019	2018	2017
Total liabilities	4,338.85	4,312.63	3,495.59	3,667.74	3,609.10	3,062.04	2,983.82
Long-term liabilities per share	24.34	23.91	16.82	22.23	18.21	14.20	18.34
Equity	3,686.20	3,610.43	3,252.26	2,361.66	2,464.43	1,944.41	1,769.34
Equity change in %	2.25	11.40	38.49	-4.38	27.23	10.47	2.43
Balance sheet total	8,025.05	7,923.06	6,747.85	6,029.40	6,073.53	5,006.45	4,753.16
Balance sheet total change in %	1.29	17.42	11.92	-0.73	21.31	5.33	-2.30

Key Data in EUR

	2023	2022	2021	2020	2019	2018	2017
Sales per share	34.00	33.21	27.51	25.31	24.54	23.55	22.72
P/E ratio (year end quote, basic EPS)	40.90	50.74	47.49	47.84	42.39	30.41	34.43
P/E ratio (year end quote, diluted EPS)	40.90	50.74	48.23	48.74	43.18	30.99	34.77
P/E ratio (year end quote)	40.90	50.74	47.49	47.84	42.39	30.41	34.43
Dividend yield in %	1.10	1.03	0.78	0.89	1.01	1.40	1.23
Equity ratio in %	45.25	44.82	47.24	38.18	39.63	37.79	36.03
Debt ratio in %	54.07	54.43	51.80	60.83	59.42	61.16	62.78

Symrise Dividend Calendar

Date	Name	Dividend	*yield	Currency
2023	Symrise AG	1.10	1.10	EUR
2022	Symrise AG	1.05	1.03	EUR
2021	Symrise AG	1.02	0.78	EUR
2020	Symrise AG	0.97	0.89	EUR
2019	Symrise AG	0.95	1.01	EUR
2018	Symrise AG	0.90	1.40	EUR
2017	Symrise AG	0.88	1.23	EUR
2016	Symrise AG	0.85	1.47	EUR
2015	Symrise AG	0.80	1.30	EUR
2014	Symrise AG	0.75	1.50	EUR
2013	Symrise AG	0.70	2.09	EUR
2012	Symrise AG	0.65	2.40	EUR
2011	Symrise AG	0.62	3.01	EUR
2010	Symrise AG	0.60	2.92	EUR
2009	Symrise AG	0.50	3.34	EUR
2008	Symrise AG	0.50	5.01	EUR
2007	Symrise AG	0.50	2.59	EUR
2006	Symrise AG	0.00	0.00	EUR

*Yield of the Respective Date

Symrise AG Past Events

Event	Actual EPS	Info	Date

Symrise Profile

Symrise AG engages in the global supplier of fragrances, flavorings, cosmetic active ingredients and raw materials, as well as functional ingredients. It operates through the Scent and Care and Taste, Nutrition, and Health segments. The Scent and Care segment develops, produces and sells fragrance ingredients and compositions, cosmetic ingredients and mint flavors, as well as specific application processes for such substances. The Taste, Nutrition, and Health segment includes combined expertise and scientific research to offer customers and partners solutions in the areas of taste, nutrition and health that are unique, sustainable and based on natural ingredients. The company was founded in 2003 and is headquartered in Holzminden, Germany.

Moody’s Daily Credit Risk Score

Risk

Low
Medium
High

Moody’s Daily Credit Risk Score is a 1-10 score of a company’s credit risk, based on an analysis of the firm’s balance sheet and inputs from the stock market. The score provides a forward-looking, one-year measure of credit risk, allowing investors to make better decisions and streamline their work ow. Updated daily, it takes into account day-to-day movements in market value compared to a company’s liability structure.

Symrise Shareholder

Owner	in %
Freefloat	94.89
Government Pension Fund - Global (The)	5.53
Canada Pension Plan	5.46
Norges Bank Investment Management	5.05
Horst-Otto Gerberding	5.02
Canada Pension Plan Investment Board	4.97
Stichting Pensioenfonds ABP (Global Equity Portfolio)	3.04
Harding Loevner LP	3.00
Vanguard Total International Stock Index Fund	1.29
MFS International Growth Fund	1.23

Shareholder percentage totals can add to more than 100% because some holders are included in the free float.

Symrise Management

Name	Job
Michael König	Chairman-Supervisory Board
Jean-Yves Parisot	Chief Executive Officer
Olaf Klinger	Chief Financial Officer
Tobias Erfurth	Head-Investor Relations
Bernd Hirsch	Independent Member-Supervisory Board
Ursula Buck	Independent Member-Supervisory Board
Andre Kirchhoff	Independent Member-Supervisory Board
Andrea Pfeifer	Independent Member-Supervisory Board
Peter Vanacker	Independent Member-Supervisory Board
Jan Zijderveld	Independent Member-Supervisory Board
Malte Lückert	Independent Member-Supervisory Board
Stephanie Coßmann	Member-Management Board & Labour Director
Jörn Andreas	Member-Management Board, Head-Scent & Care
Andrea Püttcher	Member-Supervisory Board
Jeannette Chiarlitti	Member-Supervisory Board
Jakob Ley	Member-Supervisory Board & Director-Research
Harald Feist	Vice Chairman-Supervisory Board